| Total Revenue | | 2,813 | 1,364 | 910 | |
| Cost of Goods Sold Incl. D&A | | 1,504 | 712 | 494 |
| Gross Profit | | 1,309 | 652 | 416 |
| Selling, General and Administrative Excl. Other | | 1,045 | 573 | 274 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | -267 | -530 | 166 |
| Operating Income | | 533 | 609 | -24 |
| Interest Expense | | 13 | 6 | 5 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | -10 | -66 | -14 |
| Net Income Before Taxes | | 531 | 603 | -29 |
| Income Taxes | | 17 | 3 | -2 |
| Consolidated Net Income | | 499 | 600 | -27 |
| Net Income From Continuing Operations | | 512 | 600 | -27 |
| Net Income | | 499 | 600 | -27 |
| EPS (Recurring) | | 4.29 | 6.27 | -0.31 |
| EPS (Basic, Before Extraordinaries) | | 4.29 | 6.27 | -0.31 |
| EPS (Diluted) | | 4.11 | 6.01 | -0.31 |
| EBITDA | | 618 | 703 | -4 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 1.92 | 1.32 | — |
| Price To Sales Ratio | | 0.39 | 0.58 | — |
| Gross Margin | | 46.53 | 47.80 | 45.71 |
| Operating Margin | | 18.95 | 44.65 | -2.64 |
| Net Margin | | 17.74 | 43.99 | -2.97 |
| Shares Outstanding | | 140 | 100 | 87 |
| Market Capitalization | | 1,107 | 794 | — |
| Operating Lease Expense | | — | — | — |
